Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.99% first-year return on $188k initial cash invested.
-19.99%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$3,181
Rent
-$3,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,181 income − $6,318 expenses = $3,137 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,112
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,181
Total Expenses
$6,318
Mortgage P&I
125%
$3,985
Property Taxes
16%
$518
Home Insurance
9%
$289
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795